Accenture PLC
BMV:ACNN
Cash Flow Statement
Cash Flow Statement
Accenture PLC
| Feb-2002 | May-2002 | Aug-2002 | Nov-2002 | Feb-2003 | May-2003 | Aug-2003 | Nov-2003 | Feb-2004 | May-2004 | Aug-2004 | Nov-2004 | Feb-2005 | May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Nov-2006 | Feb-2007 | May-2007 | Aug-2007 | Nov-2007 | Feb-2008 | May-2008 | Aug-2008 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(468)
|
(163)
|
245
|
290
|
398
|
416
|
498
|
546
|
550
|
628
|
691
|
713
|
799
|
894
|
940
|
959
|
819
|
856
|
973
|
1 043
|
1 270
|
1 273
|
1 243
|
1 340
|
1 450
|
1 574
|
2 197
|
2 296
|
2 505
|
2 276
|
1 938
|
1 983
|
1 829
|
2 153
|
2 060
|
2 141
|
2 245
|
2 381
|
2 553
|
2 659
|
2 808
|
2 872
|
2 825
|
2 879
|
3 352
|
3 463
|
3 555
|
3 600
|
3 135
|
3 143
|
3 176
|
3 257
|
3 277
|
3 246
|
3 274
|
3 250
|
3 907
|
4 007
|
4 350
|
4 541
|
4 028
|
3 783
|
3 635
|
3 764
|
3 796
|
4 149
|
4 215
|
4 317
|
4 539
|
4 749
|
4 846
|
4 930
|
5 041
|
5 025
|
5 185
|
5 332
|
5 542
|
5 859
|
5 991
|
6 288
|
6 484
|
6 734
|
6 989
|
7 166
|
7 059
|
7 288
|
7 004
|
7 017
|
7 176
|
7 109
|
7 419
|
7 725
|
7 839
|
8 101
|
7 832
|
7 758
|
|
| Depreciation & Amortization |
370
|
315
|
285
|
277
|
267
|
249
|
237
|
239
|
257
|
256
|
257
|
247
|
236
|
266
|
282
|
308
|
314
|
304
|
352
|
418
|
447
|
452
|
444
|
425
|
431
|
470
|
491
|
486
|
510
|
508
|
499
|
494
|
477
|
477
|
475
|
480
|
482
|
497
|
513
|
526
|
552
|
556
|
594
|
601
|
611
|
618
|
593
|
598
|
590
|
610
|
621
|
642
|
645
|
636
|
646
|
661
|
682
|
709
|
729
|
735
|
750
|
763
|
802
|
847
|
880
|
924
|
927
|
906
|
905
|
888
|
893
|
1 081
|
1 303
|
1 526
|
1 773
|
1 842
|
1 858
|
1 892
|
1 891
|
1 924
|
1 994
|
2 040
|
2 088
|
2 094
|
2 098
|
2 175
|
2 281
|
2 296
|
2 293
|
2 213
|
2 168
|
2 216
|
2 232
|
2 279
|
2 442
|
2 454
|
|
| Change in Deffered Taxes |
(316)
|
(470)
|
(139)
|
(109)
|
(113)
|
(77)
|
54
|
60
|
32
|
35
|
93
|
95
|
89
|
181
|
63
|
26
|
65
|
(133)
|
(224)
|
(196)
|
(282)
|
(217)
|
(108)
|
(128)
|
(55)
|
(37)
|
(90)
|
(78)
|
(105)
|
(67)
|
(63)
|
(51)
|
(32)
|
(89)
|
59
|
45
|
20
|
(40)
|
(196)
|
(202)
|
(215)
|
(206)
|
(176)
|
(216)
|
(167)
|
(173)
|
(210)
|
(205)
|
(312)
|
(284)
|
(74)
|
(130)
|
77
|
5
|
(459)
|
(360)
|
(518)
|
(370)
|
66
|
(0)
|
68
|
(226)
|
(364)
|
(316)
|
(245)
|
(112)
|
94
|
129
|
(14)
|
123
|
(96)
|
(57)
|
40
|
79
|
171
|
115
|
88
|
(17)
|
61
|
50
|
41
|
93
|
(213)
|
(238)
|
(290)
|
(322)
|
(269)
|
(239)
|
(211)
|
(55)
|
(94)
|
(10)
|
134
|
110
|
357
|
352
|
|
| Stock-Based Compensation |
0
|
0
|
55
|
0
|
0
|
0
|
52
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
271
|
62
|
147
|
229
|
307
|
317
|
337
|
360
|
377
|
392
|
423
|
438
|
453
|
464
|
450
|
437
|
426
|
412
|
425
|
443
|
450
|
466
|
493
|
519
|
538
|
552
|
575
|
599
|
616
|
629
|
651
|
663
|
671
|
673
|
674
|
683
|
680
|
681
|
702
|
733
|
758
|
779
|
803
|
785
|
795
|
858
|
899
|
935
|
977
|
1 011
|
1 064
|
1 082
|
1 093
|
1 122
|
1 147
|
1 174
|
1 198
|
1 234
|
1 287
|
1 327
|
1 343
|
1 397
|
1 519
|
1 595
|
1 680
|
1 740
|
1 825
|
1 890
|
1 913
|
1 911
|
1 921
|
1 922
|
1 942
|
1 989
|
2 033
|
2 057
|
2 094
|
2 092
|
|
| Other Non-Cash Items |
905
|
995
|
734
|
657
|
530
|
566
|
575
|
512
|
519
|
508
|
519
|
570
|
563
|
516
|
551
|
586
|
579
|
615
|
682
|
698
|
803
|
838
|
798
|
797
|
825
|
870
|
377
|
393
|
209
|
411
|
785
|
737
|
777
|
399
|
471
|
416
|
491
|
552
|
533
|
512
|
538
|
379
|
445
|
503
|
247
|
327
|
254
|
301
|
595
|
753
|
758
|
587
|
494
|
411
|
442
|
475
|
40
|
140
|
(144)
|
(186)
|
394
|
918
|
1 345
|
1 544
|
1 622
|
1 093
|
985
|
981
|
931
|
960
|
1 006
|
955
|
970
|
1 030
|
954
|
1 007
|
952
|
935
|
1 000
|
1 088
|
1 326
|
1 444
|
1 484
|
1 568
|
1 797
|
1 565
|
1 694
|
1 744
|
1 477
|
1 707
|
1 797
|
1 817
|
1 983
|
2 018
|
1 893
|
1 838
|
|
| Cash Taxes Paid |
0
|
0
|
717
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
387
|
0
|
0
|
0
|
573
|
0
|
0
|
0
|
768
|
0
|
0
|
0
|
798
|
0
|
0
|
0
|
947
|
0
|
0
|
0
|
813
|
0
|
0
|
0
|
608
|
0
|
0
|
0
|
824
|
0
|
0
|
0
|
1 034
|
0
|
0
|
0
|
963
|
0
|
0
|
0
|
963
|
0
|
0
|
0
|
1 434
|
0
|
0
|
0
|
1 425
|
0
|
0
|
0
|
1 289
|
1 600
|
1 955
|
2 422
|
1 373
|
1 360
|
1 352
|
1 292
|
1 587
|
1 583
|
1 738
|
1 529
|
1 360
|
1 412
|
1 310
|
1 457
|
1 567
|
1 609
|
1 695
|
1 741
|
1 779
|
1 955
|
2 223
|
2 289
|
2 316
|
2 316
|
2 484
|
2 483
|
2 387
|
2 352
|
2 208
|
2 239
|
2 472
|
2 506
|
|
| Cash Interest Paid |
0
|
0
|
33
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
37
|
0
|
0
|
146
|
155
|
270
|
|
| Change in Working Capital |
653
|
156
|
(36)
|
371
|
364
|
468
|
180
|
116
|
568
|
401
|
196
|
(57)
|
(198)
|
(144)
|
50
|
437
|
436
|
783
|
885
|
504
|
254
|
318
|
252
|
(1)
|
(204)
|
(327)
|
(172)
|
207
|
91
|
16
|
1
|
(252)
|
(112)
|
(54)
|
27
|
(103)
|
(318)
|
(77)
|
39
|
315
|
384
|
329
|
569
|
(94)
|
(594)
|
(501)
|
(889)
|
(702)
|
(758)
|
(1 110)
|
(995)
|
(178)
|
(306)
|
(60)
|
189
|
(164)
|
(185)
|
(381)
|
(333)
|
19
|
(342)
|
(140)
|
(444)
|
(944)
|
(388)
|
(195)
|
(193)
|
(284)
|
124
|
(99)
|
(21)
|
(523)
|
(797)
|
(485)
|
132
|
734
|
1 596
|
1 027
|
32
|
(1 447)
|
(2 321)
|
(2 123)
|
(807)
|
(1 084)
|
(983)
|
(801)
|
(1 185)
|
(1 291)
|
(1 436)
|
(1 823)
|
(2 159)
|
(2 093)
|
(1 780)
|
(1 559)
|
(1 050)
|
(286)
|
|
| Cash from Operating Activities |
1 144
N/A
|
833
-27%
|
1 090
+31%
|
1 486
+36%
|
1 446
-3%
|
1 623
+12%
|
1 544
-5%
|
1 474
-5%
|
1 926
+31%
|
1 828
-5%
|
1 756
-4%
|
1 567
-11%
|
1 488
-5%
|
1 713
+15%
|
1 887
+10%
|
2 316
+23%
|
2 213
-4%
|
2 425
+10%
|
2 668
+10%
|
2 465
-8%
|
2 492
+1%
|
2 664
+7%
|
2 631
-1%
|
2 433
-8%
|
2 447
+1%
|
2 550
+4%
|
2 803
+10%
|
3 303
+18%
|
3 209
-3%
|
3 144
-2%
|
3 160
+1%
|
2 911
-8%
|
2 941
+1%
|
2 887
-2%
|
3 092
+7%
|
2 979
-4%
|
2 920
-2%
|
3 312
+13%
|
3 442
+4%
|
3 811
+11%
|
4 067
+7%
|
3 930
-3%
|
4 257
+8%
|
3 673
-14%
|
3 449
-6%
|
3 736
+8%
|
3 303
-12%
|
3 593
+9%
|
3 251
-10%
|
3 112
-4%
|
3 486
+12%
|
4 178
+20%
|
4 187
+0%
|
4 237
+1%
|
4 092
-3%
|
3 862
-6%
|
3 925
+2%
|
4 106
+5%
|
4 667
+14%
|
5 108
+9%
|
4 899
-4%
|
5 097
+4%
|
4 973
-2%
|
4 895
-2%
|
5 664
+16%
|
5 859
+3%
|
6 027
+3%
|
6 048
+0%
|
6 484
+7%
|
6 620
+2%
|
6 627
+0%
|
6 386
-4%
|
6 557
+3%
|
7 175
+9%
|
8 215
+14%
|
9 031
+10%
|
10 035
+11%
|
9 695
-3%
|
8 975
-7%
|
7 903
-12%
|
7 524
-5%
|
8 187
+9%
|
9 541
+17%
|
9 506
0%
|
9 680
+2%
|
9 905
+2%
|
9 524
-4%
|
9 527
+0%
|
9 298
-2%
|
9 151
-2%
|
9 131
0%
|
9 655
+6%
|
10 407
+8%
|
10 950
+5%
|
11 474
+5%
|
12 116
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(445)
|
(233)
|
(263)
|
(240)
|
(251)
|
(241)
|
(212)
|
(239)
|
(234)
|
(258)
|
(282)
|
(290)
|
(297)
|
(289)
|
(318)
|
(341)
|
(351)
|
(340)
|
(306)
|
(295)
|
(299)
|
(322)
|
(364)
|
(386)
|
(389)
|
(373)
|
(320)
|
(303)
|
(278)
|
(255)
|
(243)
|
(206)
|
(198)
|
(212)
|
(238)
|
(279)
|
(313)
|
(368)
|
(404)
|
(409)
|
(416)
|
(394)
|
(372)
|
(378)
|
(383)
|
(383)
|
(370)
|
(342)
|
(328)
|
(323)
|
(322)
|
(315)
|
(320)
|
(348)
|
(395)
|
(438)
|
(504)
|
(485)
|
(497)
|
(486)
|
(443)
|
(485)
|
(516)
|
(565)
|
(593)
|
(631)
|
(619)
|
(564)
|
(570)
|
(537)
|
(599)
|
(616)
|
(642)
|
(652)
|
(599)
|
(597)
|
(524)
|
(533)
|
(580)
|
(669)
|
(741)
|
(777)
|
(718)
|
(635)
|
(578)
|
(525)
|
(528)
|
(498)
|
(501)
|
(483)
|
(517)
|
(600)
|
(661)
|
(706)
|
(600)
|
(604)
|
|
| Other Items |
(57)
|
(79)
|
15
|
81
|
43
|
104
|
103
|
61
|
(256)
|
(627)
|
(615)
|
(953)
|
(398)
|
(81)
|
(257)
|
315
|
23
|
116
|
64
|
(111)
|
76
|
(116)
|
14
|
5
|
(204)
|
(60)
|
(4)
|
(43)
|
17
|
(21)
|
(2)
|
(8)
|
(12)
|
(47)
|
(36)
|
(100)
|
(154)
|
(124)
|
(300)
|
(399)
|
(344)
|
(350)
|
(163)
|
(214)
|
(298)
|
(354)
|
(787)
|
(714)
|
(1 099)
|
(1 101)
|
(735)
|
(635)
|
(244)
|
(492)
|
(775)
|
(1 350)
|
(786)
|
(558)
|
(114)
|
(107)
|
(831)
|
(1 159)
|
(1 718)
|
(1 238)
|
(1 212)
|
(896)
|
(630)
|
(700)
|
(799)
|
(1 218)
|
(1 157)
|
(1 032)
|
(1 152)
|
(1 372)
|
(1 295)
|
(1 578)
|
(1 493)
|
(1 172)
|
(3 730)
|
(5 107)
|
(4 868)
|
(4 926)
|
(3 543)
|
(2 495)
|
(2 758)
|
(2 139)
|
(2 094)
|
(2 198)
|
(3 925)
|
(6 399)
|
(6 545)
|
(5 992)
|
(4 130)
|
(2 090)
|
(1 420)
|
(1 535)
|
|
| Cash from Investing Activities |
(503)
N/A
|
(311)
+38%
|
(248)
+20%
|
(159)
+36%
|
(208)
-31%
|
(137)
+34%
|
(109)
+21%
|
(179)
-64%
|
(490)
-174%
|
(885)
-81%
|
(897)
-1%
|
(1 243)
-39%
|
(695)
+44%
|
(369)
+47%
|
(575)
-56%
|
(26)
+96%
|
(328)
-1 171%
|
(224)
+32%
|
(243)
-8%
|
(406)
-67%
|
(224)
+45%
|
(438)
-96%
|
(350)
+20%
|
(381)
-9%
|
(593)
-56%
|
(433)
+27%
|
(324)
+25%
|
(346)
-7%
|
(260)
+25%
|
(275)
-6%
|
(245)
+11%
|
(215)
+12%
|
(209)
+3%
|
(259)
-24%
|
(274)
-6%
|
(379)
-39%
|
(467)
-23%
|
(492)
-5%
|
(703)
-43%
|
(808)
-15%
|
(760)
+6%
|
(744)
+2%
|
(535)
+28%
|
(591)
-10%
|
(681)
-15%
|
(736)
-8%
|
(1 156)
-57%
|
(1 056)
+9%
|
(1 427)
-35%
|
(1 424)
+0%
|
(1 056)
+26%
|
(950)
+10%
|
(564)
+41%
|
(841)
-49%
|
(1 170)
-39%
|
(1 788)
-53%
|
(1 290)
+28%
|
(1 042)
+19%
|
(610)
+41%
|
(593)
+3%
|
(1 274)
-115%
|
(1 644)
-29%
|
(2 234)
-36%
|
(1 803)
+19%
|
(1 805)
0%
|
(1 527)
+15%
|
(1 250)
+18%
|
(1 264)
-1%
|
(1 370)
-8%
|
(1 755)
-28%
|
(1 756)
0%
|
(1 649)
+6%
|
(1 794)
-9%
|
(2 024)
-13%
|
(1 895)
+6%
|
(2 175)
-15%
|
(2 017)
+7%
|
(1 705)
+15%
|
(4 310)
-153%
|
(5 776)
-34%
|
(5 609)
+3%
|
(5 703)
-2%
|
(4 261)
+25%
|
(3 130)
+27%
|
(3 336)
-7%
|
(2 664)
+20%
|
(2 622)
+2%
|
(2 696)
-3%
|
(4 426)
-64%
|
(6 882)
-55%
|
(7 062)
-3%
|
(6 592)
+7%
|
(4 791)
+27%
|
(2 796)
+42%
|
(2 020)
+28%
|
(2 139)
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1 660
|
1 597
|
(437)
|
(389)
|
(501)
|
(467)
|
(304)
|
(503)
|
(321)
|
440
|
(718)
|
(481)
|
(632)
|
(2 058)
|
(1 326)
|
(2 397)
|
(2 473)
|
(1 949)
|
(1 650)
|
(1 173)
|
(1 167)
|
(1 685)
|
(1 820)
|
(1 763)
|
(1 997)
|
(1 632)
|
(1 820)
|
(1 908)
|
(1 689)
|
(1 519)
|
(1 451)
|
(1 192)
|
(1 259)
|
(1 403)
|
(1 634)
|
(1 783)
|
(1 506)
|
(1 665)
|
(1 615)
|
(1 310)
|
(1 621)
|
(1 647)
|
(1 644)
|
(1 556)
|
(1 676)
|
(1 628)
|
(2 029)
|
(2 514)
|
(2 644)
|
(2 453)
|
(2 001)
|
(1 934)
|
(1 795)
|
(1 879)
|
(1 899)
|
(1 900)
|
(2 121)
|
(2 045)
|
(2 014)
|
(1 913)
|
(1 883)
|
(1 966)
|
(1 973)
|
(1 921)
|
(1 904)
|
(2 002)
|
(1 886)
|
(2 085)
|
(2 252)
|
(1 996)
|
(1 843)
|
(1 749)
|
(1 692)
|
(1 789)
|
(1 961)
|
(1 962)
|
(2 168)
|
(2 333)
|
(2 637)
|
(2 644)
|
(3 068)
|
(3 099)
|
(2 767)
|
(3 284)
|
(2 660)
|
(2 437)
|
(2 829)
|
(2 590)
|
(2 850)
|
(3 477)
|
(3 107)
|
(2 814)
|
(3 015)
|
(3 426)
|
(3 266)
|
(4 709)
|
|
| Net Issuance of Debt |
(575)
|
(431)
|
(131)
|
(155)
|
(112)
|
(38)
|
(22)
|
(22)
|
(20)
|
(8)
|
(22)
|
(7)
|
(7)
|
(38)
|
(13)
|
(37)
|
(17)
|
(25)
|
(29)
|
(28)
|
(53)
|
(25)
|
(26)
|
(25)
|
(21)
|
(22)
|
(18)
|
(5)
|
(7)
|
(4)
|
(7)
|
(0)
|
(1)
|
(1)
|
1
|
(2)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(6)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(11)
|
(16)
|
(18)
|
(16)
|
(15)
|
(8)
|
(5)
|
93
|
86
|
81
|
1 593
|
828
|
4 965
|
4 969
|
3 458
|
4 129
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(268)
|
(268)
|
(268)
|
(268)
|
(293)
|
(293)
|
(293)
|
(293)
|
(334)
|
(334)
|
(334)
|
(334)
|
(378)
|
(378)
|
(378)
|
(378)
|
(551)
|
(551)
|
(824)
|
(824)
|
(593)
|
(593)
|
(644)
|
(644)
|
(798)
|
(798)
|
(951)
|
(951)
|
(1 036)
|
(1 036)
|
(1 122)
|
(1 122)
|
(1 192)
|
(1 192)
|
(1 255)
|
(1 255)
|
(1 264)
|
(1 264)
|
(1 277)
|
(1 277)
|
(1 358)
|
(1 358)
|
(1 438)
|
(1 372)
|
(1 402)
|
(1 402)
|
(1 433)
|
(1 499)
|
(1 566)
|
(1 566)
|
(1 671)
|
(1 671)
|
(1 785)
|
(1 785)
|
(1 862)
|
(1 862)
|
(1 438)
|
(1 949)
|
(1 528)
|
(2 035)
|
(2 085)
|
(2 135)
|
(2 184)
|
(2 234)
|
(2 289)
|
(2 344)
|
(2 399)
|
(2 455)
|
(2 547)
|
(2 638)
|
(2 732)
|
(2 824)
|
(2 930)
|
(3 035)
|
(3 139)
|
(3 241)
|
(3 357)
|
(3 473)
|
(3 586)
|
(3 700)
|
(3 784)
|
|
| Other |
(1 838)
|
(1 201)
|
(874)
|
(467)
|
(184)
|
(224)
|
(196)
|
(36)
|
(46)
|
93
|
53
|
(27)
|
(30)
|
(28)
|
(38)
|
(22)
|
(12)
|
(10)
|
2
|
(2)
|
(7)
|
(1)
|
11
|
32
|
14
|
2
|
10
|
(6)
|
(12)
|
(9)
|
(14)
|
(10)
|
15
|
42
|
28
|
78
|
94
|
96
|
138
|
103
|
83
|
69
|
43
|
49
|
82
|
70
|
85
|
79
|
98
|
103
|
90
|
44
|
16
|
(23)
|
(27)
|
(14)
|
(49)
|
(16)
|
(102)
|
(140)
|
(132)
|
(167)
|
(86)
|
(87)
|
(126)
|
(94)
|
(148)
|
(118)
|
(78)
|
(86)
|
(58)
|
(61)
|
(66)
|
(66)
|
(47)
|
(47)
|
(48)
|
(48)
|
(48)
|
(53)
|
(58)
|
(61)
|
(73)
|
(73)
|
(91)
|
(91)
|
(85)
|
(87)
|
(67)
|
(92)
|
(543)
|
(555)
|
(580)
|
(548)
|
(112)
|
(117)
|
|
| Cash from Financing Activities |
(753)
N/A
|
(35)
+95%
|
(1 442)
-4 063%
|
(1 011)
+30%
|
(796)
+21%
|
(729)
+8%
|
(523)
+28%
|
(561)
-7%
|
(387)
+31%
|
525
N/A
|
(688)
N/A
|
(515)
+25%
|
(668)
-30%
|
(2 124)
-218%
|
(1 377)
+35%
|
(2 725)
-98%
|
(2 770)
-2%
|
(2 252)
+19%
|
(1 944)
+14%
|
(1 496)
+23%
|
(1 520)
-2%
|
(2 004)
-32%
|
(2 128)
-6%
|
(2 090)
+2%
|
(2 338)
-12%
|
(1 986)
+15%
|
(2 162)
-9%
|
(2 298)
-6%
|
(2 086)
+9%
|
(1 911)
+8%
|
(1 850)
+3%
|
(1 754)
+5%
|
(1 797)
-2%
|
(2 186)
-22%
|
(2 429)
-11%
|
(2 301)
+5%
|
(2 005)
+13%
|
(2 213)
-10%
|
(2 122)
+4%
|
(2 006)
+5%
|
(2 337)
-17%
|
(2 530)
-8%
|
(2 559)
-1%
|
(2 549)
+0%
|
(2 636)
-3%
|
(2 685)
-2%
|
(3 066)
-14%
|
(3 626)
-18%
|
(3 737)
-3%
|
(3 604)
+4%
|
(3 165)
+12%
|
(3 154)
+0%
|
(3 042)
+4%
|
(3 179)
-4%
|
(3 202)
-1%
|
(3 271)
-2%
|
(3 527)
-8%
|
(3 499)
+1%
|
(3 489)
+0%
|
(3 456)
+1%
|
(3 417)
+1%
|
(3 566)
-4%
|
(3 560)
+0%
|
(3 576)
0%
|
(3 598)
-1%
|
(3 770)
-5%
|
(3 709)
+2%
|
(3 992)
-8%
|
(4 121)
-3%
|
(3 948)
+4%
|
(3 767)
+5%
|
(3 253)
+14%
|
(3 711)
-14%
|
(3 387)
+9%
|
(4 049)
-20%
|
(4 100)
-1%
|
(4 358)
-6%
|
(4 572)
-5%
|
(4 926)
-8%
|
(4 996)
-1%
|
(5 486)
-10%
|
(5 577)
-2%
|
(5 311)
+5%
|
(5 918)
-11%
|
(5 397)
+9%
|
(5 266)
+2%
|
(5 645)
-7%
|
(5 520)
+2%
|
(5 871)
-6%
|
(5 115)
+13%
|
(6 064)
-19%
|
(1 760)
+71%
|
(2 099)
-19%
|
(4 102)
-95%
|
(2 948)
+28%
|
(8 611)
-192%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(99)
|
(97)
|
36
|
29
|
111
|
92
|
103
|
122
|
120
|
84
|
49
|
135
|
81
|
39
|
(4)
|
(154)
|
(140)
|
72
|
102
|
188
|
178
|
79
|
95
|
72
|
108
|
101
|
(29)
|
(348)
|
(470)
|
(281)
|
(126)
|
275
|
203
|
(132)
|
(92)
|
(138)
|
115
|
338
|
246
|
(65)
|
(79)
|
(284)
|
(223)
|
54
|
(65)
|
(5)
|
(90)
|
(62)
|
(43)
|
27
|
25
|
(129)
|
(199)
|
(240)
|
(280)
|
(203)
|
(135)
|
(93)
|
(23)
|
(55)
|
(4)
|
(3)
|
42
|
89
|
95
|
(16)
|
(134)
|
(111)
|
(124)
|
(77)
|
(39)
|
(38)
|
(81)
|
(92)
|
17
|
28
|
70
|
149
|
14
|
(88)
|
(129)
|
(213)
|
(248)
|
(195)
|
(175)
|
(143)
|
(101)
|
(70)
|
(119)
|
(153)
|
(46)
|
(138)
|
(148)
|
42
|
(32)
|
(23)
|
|
| Net Change in Cash |
(211)
N/A
|
390
N/A
|
(563)
N/A
|
344
N/A
|
553
+61%
|
849
+53%
|
1 015
+20%
|
856
-16%
|
1 169
+37%
|
1 552
+33%
|
221
-86%
|
(56)
N/A
|
207
N/A
|
(742)
N/A
|
(69)
+91%
|
(588)
-752%
|
(1 026)
-75%
|
21
N/A
|
583
+2 718%
|
752
+29%
|
926
+23%
|
300
-68%
|
247
-18%
|
35
-86%
|
(376)
N/A
|
233
N/A
|
288
+24%
|
311
+8%
|
394
+27%
|
676
+72%
|
939
+39%
|
1 217
+30%
|
1 137
-7%
|
310
-73%
|
297
-4%
|
160
-46%
|
563
+251%
|
945
+68%
|
863
-9%
|
931
+8%
|
891
-4%
|
372
-58%
|
939
+153%
|
587
-38%
|
67
-89%
|
309
+359%
|
(1 009)
N/A
|
(1 152)
-14%
|
(1 956)
-70%
|
(1 889)
+3%
|
(711)
+62%
|
(55)
+92%
|
381
N/A
|
(23)
N/A
|
(561)
-2 373%
|
(1 399)
-150%
|
(1 027)
+27%
|
(528)
+49%
|
545
N/A
|
1 004
+84%
|
204
-80%
|
(116)
N/A
|
(779)
-573%
|
(395)
+49%
|
356
N/A
|
547
+53%
|
935
+71%
|
682
-27%
|
870
+28%
|
840
-3%
|
1 065
+27%
|
1 447
+36%
|
972
-33%
|
1 673
+72%
|
2 288
+37%
|
2 783
+22%
|
3 730
+34%
|
3 567
-4%
|
(247)
N/A
|
(2 957)
-1 096%
|
(3 700)
-25%
|
(3 306)
+11%
|
(278)
+92%
|
263
N/A
|
773
+194%
|
1 832
+137%
|
1 155
-37%
|
1 241
+7%
|
(1 118)
N/A
|
(2 998)
-168%
|
(4 041)
-35%
|
1 165
N/A
|
3 369
+189%
|
4 094
+22%
|
6 474
+58%
|
1 343
-79%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
698
N/A
|
600
-14%
|
827
+38%
|
1 246
+51%
|
1 195
-4%
|
1 381
+16%
|
1 333
-4%
|
1 234
-7%
|
1 692
+37%
|
1 570
-7%
|
1 474
-6%
|
1 277
-13%
|
1 192
-7%
|
1 425
+20%
|
1 569
+10%
|
1 976
+26%
|
1 862
-6%
|
2 084
+12%
|
2 362
+13%
|
2 170
-8%
|
2 193
+1%
|
2 342
+7%
|
2 266
-3%
|
2 047
-10%
|
2 058
+1%
|
2 177
+6%
|
2 483
+14%
|
2 999
+21%
|
2 932
-2%
|
2 889
-1%
|
2 917
+1%
|
2 705
-7%
|
2 743
+1%
|
2 675
-2%
|
2 853
+7%
|
2 700
-5%
|
2 607
-3%
|
2 944
+13%
|
3 038
+3%
|
3 401
+12%
|
3 651
+7%
|
3 536
-3%
|
3 885
+10%
|
3 295
-15%
|
3 067
-7%
|
3 353
+9%
|
2 934
-13%
|
3 251
+11%
|
2 923
-10%
|
2 790
-5%
|
3 164
+13%
|
3 863
+22%
|
3 866
+0%
|
3 888
+1%
|
3 697
-5%
|
3 425
-7%
|
3 421
0%
|
3 621
+6%
|
4 171
+15%
|
4 622
+11%
|
4 456
-4%
|
4 612
+4%
|
4 457
-3%
|
4 330
-3%
|
5 071
+17%
|
5 228
+3%
|
5 408
+3%
|
5 485
+1%
|
5 914
+8%
|
6 083
+3%
|
6 028
-1%
|
5 770
-4%
|
5 915
+3%
|
6 524
+10%
|
7 616
+17%
|
8 434
+11%
|
9 511
+13%
|
9 162
-4%
|
8 395
-8%
|
7 234
-14%
|
6 783
-6%
|
7 410
+9%
|
8 823
+19%
|
8 870
+1%
|
9 102
+3%
|
9 380
+3%
|
8 996
-4%
|
9 029
+0%
|
8 798
-3%
|
8 668
-1%
|
8 615
-1%
|
9 055
+5%
|
9 747
+8%
|
10 244
+5%
|
10 874
+6%
|
11 512
+6%
|
|